Integrated Industries Limited (BOM:531889)

Integrated Industries Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	751.3	564.9	248.9	13.6	-1.4	-1.24
Depreciation & Amortization	29.4	27.6	22.6	-	-	-
Loss (Gain) From Sale of Assets	-0.4	-0.4	-	-	-	-
Other Operating Activities	210.9	119.8	17.9	36.3	0.99	-
Change in Accounts Receivable	-562.1	-955.5	-975.4	-	-	-
Change in Inventory	-69.6	-28.3	-93.9	-	-	-
Change in Accounts Payable	74.1	895.8	808	-	-	-
Change in Other Net Operating Assets	1,018	-143	-436.2	0.1	-1	0.46
Operating Cash Flow	1,452	480.9	-408.1	50	-1.41	-0.79
Capital Expenditures	-1,574	-1,309	-758.5	-10.7	-	-
Sale of Property, Plant & Equipment	11	11	0.3	-	-	-
Other Investing Activities	48.7	-0.2	5.9	-	-	-
Investing Cash Flow	-1,514	-1,298	-752.3	-10.7	-	-
Long-Term Debt Issued	-	10.9	1	-	1.35	0.84
Long-Term Debt Repaid	-	-1.4	-10.8	-39.1	-	-
Net Debt Issued (Repaid)	-2.5	9.5	-9.8	-39.1	1.35	0.84
Issuance of Common Stock	0.1	862.3	1,246	-	-	-
Other Financing Activities	-3	-0.8	-4.4	-	-	-
Financing Cash Flow	-5.4	871	1,232	-39.1	1.35	0.84
Foreign Exchange Rate Adjustments	41.5	12.5	0.5	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	-0.1	-	-
Net Cash Flow	-26.1	66.2	72.3	0.1	-0.06	0.06
Free Cash Flow	-121.9	-828.1	-1,167	39.3	-1.41	-0.79
Free Cash Flow Margin	-1.25%	-10.81%	-35.22%	-	-	-
Free Cash Flow Per Share	-0.53	-3.80	-7.63	0.41	-0.01	-0.01
Cash Interest Paid	3	0.8	4.4	-	-	-
Cash Income Tax Paid	9.3	4.5	5	-	-	-
Levered Free Cash Flow	-585.43	-1,096	-1,266	-11.7	-2.01	-0.32
Unlevered Free Cash Flow	-577.18	-1,089	-1,264	-11.7	-1.72	-0.32
Change in Working Capital	460.7	-231	-697.5	0.1	-1	0.46

Source: S&P Global Market Intelligence. Standard template. Financial Sources.